Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 10 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 500830 | NSE: COLPAL

Fundamental Analysis of Colgate-Palmolive (India) Ltd

Share Price and Basic Stock Data

Last Updated: September 10, 2024, 12:11 am

Market Cap 1,00,140 Cr.
Current Price 3,682
High / Low3,710/1,929
Stock P/E70.8
Book Value 68.9
Dividend Yield1.30 %
ROCE96.8 %
ROE74.5 %
Face Value 1.00
PEG Ratio7.81

Data Source: screener.in

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Colgate-Palmolive (India) Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Ambica Agarbathies Aroma & Industries Ltd 52.0 Cr. 30.243.2/23.214.6 59.00.00 %4.44 %3.55 % 10.0
Ador Multi Products Ltd 17.4 Cr. 37.145.9/29.8 23.60.00 %33.6 %26.7 % 10.0
Kaya Ltd 610 Cr. 460702/267 1740.00 %80.4 %% 10.0
Jyothy Labs Ltd 20,123 Cr. 548593/33353.7 49.20.64 %27.0 %21.2 % 1.00
JHS Svendgaard Laboratories Ltd 234 Cr. 30.239.5/15.5 21.70.00 %1.69 %2.36 % 10.0
Industry Average95,279.33 Cr2,433.3158.45115.790.53%33.45%25.85%4.86

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales1,1661,3521,2801,3011,1971,3871,2911,3511,3241,4711,3961,4901,497
Expenses811952900872871979930899906989927958988
Operating Profit355401381429326408361452418482468532508
OPM %30%30%30%33%27%29%28%33%32%33%34%36%34%
Other Income57692111018-521182323
Interest2221111111211
Depreciation45454444444444434444414242
Profit before tax314361341393282374327426369458443511489
Tax %26%25%26%18%26%26%26%26%26%26%26%26%26%
Net Profit233269252324210278243316274340330380364
EPS in Rs8.589.909.2811.907.7110.228.9411.6310.0612.5012.1413.9613.38

Last Updated: September 8, 2024, 12:52 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:20 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales2,6933,1643,5793,9823,8683,9824,1884,4624,5254,8415,1005,2265,541
Expenses2,1152,5052,9153,1592,9293,0383,0743,2263,3233,3313,5343,6793,720
Operating Profit5796596648239409441,1141,2361,2021,5101,5661,5471,821
OPM %21%21%19%21%24%24%27%28%27%31%31%30%33%
Other Income51481153274126684930264253
Interest20000002107655
Depreciation39445175111133157159198182177175173
Profit before tax5886637287808358519831,1431,0431,3501,4091,4101,696
Tax %24%25%26%28%30%32%32%32%22%23%23%26%
Net Profit4464975405595815776737768161,0351,0781,0471,260
EPS in Rs16.4118.2619.8520.5521.3721.2324.7628.5230.0238.0739.6538.5046.33
Dividend Payout %76%77%68%58%47%47%97%81%93%100%101%101%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)11.43%8.65%3.52%3.94%-0.69%16.64%15.30%5.15%26.84%4.15%-2.88%
Change in YoY Net Profit Growth (%)0.00%-2.78%-5.13%0.42%-4.62%17.33%-1.33%-10.15%21.68%-22.68%-7.03%

Growth

Compounded Sales Growth
10 Years:5%
5 Years:5%
3 Years:5%
TTM:9%
Compounded Profit Growth
10 Years:11%
5 Years:12%
3 Years:9%
TTM:26%
Stock Price CAGR
10 Years:16%
5 Years:24%
3 Years:28%
1 Year:81%
Return on Equity
10 Years:63%
5 Years:68%
3 Years:70%
Last Year:75%

Last Updated: September 7, 2024, 4:34 pm

Balance Sheet

Last Updated: August 9, 2024, 6:20 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital141414272727272727272727
Reserves4765867571,0041,2471,4971,4201,5671,1391,7071,6891,847
Borrowings-0-0-0-0-0-08310291836972
Other Liabilities8178949329721,0371,0391,0979081,6371,0841,0981,250
Total Liabilities1,3071,4931,7022,0032,3112,5642,6262,6042,8942,9022,8833,197
Fixed Assets2815567821,0081,1081,1461,1911,1231,065963862794
CWIP10214214178167159199190145122114110
Investments473737313131311919-0-0-0
Other Assets8777597428851,0051,2281,2061,2721,6661,8171,9072,292
Total Assets1,3071,4931,7022,0032,3112,5642,6262,6042,8942,9022,8833,197

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 6154576386896886949839307841,6261,1761,199
Cash from Investing Activity -47-180-272-237-342-207-96-1971-108-879
Cash from Financing Activity -428-422-385-391-341-380-815-891-956-1,091-1,087-1,195
Net Cash Flow140-145-186151077320-1014278283

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow579.00659.00664.00823.00940.00944.001.00-82.00-101.00-90.00-82.00-68.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days96610121817119161111
Inventory Days545963727256586979786863
Days Payable136130128136148152144142179169155187
Cash Conversion Cycle-73-65-59-55-63-79-68-63-91-75-76-113
Working Capital Days-49-47-40-43-39-33-36-21-83-24-31-45
ROCE %144%122%114%96%74%71%73%65%92%92%79%97%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters51.00%51.00%51.00%51.00%51.00%51.00%51.00%51.00%51.00%51.00%51.00%51.00%
FIIs19.14%18.02%18.64%18.70%19.46%21.11%21.50%21.80%24.08%24.62%24.51%24.44%
DIIs7.42%8.17%8.07%8.83%8.99%7.55%7.34%7.52%5.59%5.60%5.82%5.72%
Government0.28%0.28%0.28%0.29%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%
Public22.16%22.53%22.01%21.19%20.25%20.05%19.87%19.41%19.03%18.50%18.38%18.54%
No. of Shareholders2,54,9333,07,1013,07,5862,84,8492,75,5242,72,8622,66,8272,52,9552,37,9072,38,2002,31,0612,48,801

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Multi Cap Fund500,4730.49135.65500,4732024-09-090%
Nippon India Large Cap Fund497,5940.55134.87500,4732024-09-09-0.58%
Franklin India Prima Fund450,0001.21121.97500,4732024-09-09-10.09%
NJ Balanced Advantage Fund345,3812.3693.61500,4732024-09-09-30.99%
Nippon India ETF Nifty Next 50 Junior BeES341,3211.9892.51500,4732024-09-09-31.8%
NJ Flexi Cap Fund187,2464.6850.75500,4732024-09-09-62.59%
Franklin India Equity Advantage Fund169,4581.4645.93500,4732024-09-09-66.14%
Axis Growth Opportunities Fund123,1670.2833.38500,4732024-09-09-75.39%
Baroda BNP Paribas Midcap Fund105,0001.5928.46500,4732024-09-09-79.02%
Templeton India Equity Income Fund100,0001.3127.1500,4732024-09-09-80.02%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)48.6738.5039.6538.0730.02
Diluted EPS (Rs.)48.6738.5039.6538.0730.02
Cash EPS (Rs.)54.9744.9346.1644.7837.30
Book Value[Excl.RevalReserv]/Share (Rs.)68.9163.1163.7842.8658.61
Book Value[Incl.RevalReserv]/Share (Rs.)68.9163.1163.7842.8658.61
Dividend / Share (Rs.)58.0039.0040.0038.0028.00
Revenue From Operations / Share (Rs.)208.85192.15187.50178.00166.37
PBDIT / Share (Rs.)72.7058.8558.5456.6245.99
PBIT / Share (Rs.)66.3952.4252.0249.9138.71
PBT / Share (Rs.)65.4951.8351.8049.6438.36
Net Profit / Share (Rs.)48.6738.5039.6538.0730.02
PBDIT Margin (%)34.8030.6231.2231.8027.64
PBIT Margin (%)31.7927.2827.7428.0423.26
PBT Margin (%)31.3526.9727.6227.8923.05
Net Profit Margin (%)23.3020.0321.1421.3818.04
Return on Networth / Equity (%)70.6161.0062.1688.8051.21
Return on Capital Employeed (%)92.2679.2877.76106.3860.73
Return On Assets (%)41.4036.3237.1535.7731.35
Asset Turnover Ratio (%)1.871.811.761.761.73
Current Ratio (X)1.541.431.370.841.16
Quick Ratio (X)1.301.121.040.640.82
Inventory Turnover Ratio (X)4.614.313.953.954.95
Dividend Payout Ratio (NP) (%)88.35101.2947.92141.8566.62
Dividend Payout Ratio (CP) (%)78.2286.8041.15120.5953.62
Earning Retention Ratio (%)11.65-1.2952.08-41.8533.38
Cash Earning Retention Ratio (%)21.7813.2058.85-20.5946.38
Interest Coverage Ratio (X)395.76325.74270.10212.15130.09
Interest Coverage Ratio (Post Tax) (X)269.83216.38183.92143.6385.91
Enterprise Value (Cr.)72358.9040063.9441171.9341551.3033657.22
EV / Net Operating Revenue (X)12.747.678.078.587.44
EV / EBITDA (X)36.5925.0325.8626.9826.91
MarketCap / Net Operating Revenue (X)12.987.848.228.767.53
Retention Ratios (%)11.64-1.2952.07-41.8533.37
Price / BV (X)39.3423.8824.1736.3821.38
Price / Net Operating Revenue (X)12.987.848.228.767.53
EarningsYield0.010.020.020.020.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹3,681.44

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Overvalued: 0.02% compared to the current price ₹3,682.00

Intrinsic Value: 4,015.21

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 9.05% compared to the current price ₹3,682.00

Last 5 Year EPS CAGR: 9.07%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 93.25%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -40.92, which is a positive sign.
  3. The stock has a low average Cash Conversion Cycle of -73.33, which is a positive sign.
  4. The company has higher reserves (1,244.67 cr) compared to borrowings (41.67 cr), indicating strong financial stability.
  5. The company has shown consistent growth in sales (3.69 cr) and profit (418.00 cr) over the years.

    Stock Analysis

    • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Colgate-Palmolive (India) Ltd:
      1. Net Profit Margin: 23.3%
        • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
      2. ROCE: 92.26% (Industry Average ROCE: 33.45%)
        • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
      3. ROE%: 70.61% (Industry Average ROE: 25.85%)
        • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
      4. Interest Coverage Ratio (Post Tax): 269.83
        • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
      5. Quick Ratio: 1.3
        • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
      6. Stock P/E: 70.8 (Industry average Stock P/E: 58.45)
        • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
      7. Total Debt / Equity: 0
        • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
      The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
      Stock Rating:

    About the Company - Qualitative Analysis

    Colgate-Palmolive (India) Ltd. is a Public Limited Listed company incorporated on 23/09/1937 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L24200MH1937PLC002700 and registration number is 002700. Currently Company is involved in the business activities of Manufacture of other chemical products. Company’s Total Operating Revenue is Rs. 5099.78 Cr. and Equity Capital is Rs. 27.20 Cr. for the Year ended 31/03/2022.
    INDUSTRYADDRESSCONTACT
    Personal CareColgate Research Centre, Main Street, Mumbai Maharashtra 400076investors_grievance@colpal.com
    http://www.colgatepalmolive.co.in
    Management
    NamePosition Held
    Mr. Mukul DeorasChairman
    Ms. Prabha NarasimhanManaging Director & CEO
    Mr. M S JacobWholeTime Director & CFO
    Mr. Surender SharmaWhole Time Director
    Mr. Sekhar NatarajanInd. Non-Executive Director
    Ms. Gopika PantInd. Non-Executive Director
    Dr. Indu BhushanInd. Non-Executive Director
    Mr. Sanjay GuptaInd. Non-Executive Director
    Ms. Sukanya KripaluInd. Non-Executive Director

    FAQ

    What is the latest fair value of Colgate-Palmolive (India) Ltd?

    The latest fair value of Colgate-Palmolive (India) Ltd is ₹3681.44.

    What is the Market Cap of Colgate-Palmolive (India) Ltd?

    The Market Cap of Colgate-Palmolive (India) Ltd is 1,00,140 Cr..

    What is the current Stock Price of Colgate-Palmolive (India) Ltd as on 10 September 2024?

    The current stock price of Colgate-Palmolive (India) Ltd as on 10 September 2024 is 3,682.

    What is the High / Low of Colgate-Palmolive (India) Ltd stocks in FY 2024?

    In FY 2024, the High / Low of Colgate-Palmolive (India) Ltd stocks is 3,710/1,929.

    What is the Stock P/E of Colgate-Palmolive (India) Ltd?

    The Stock P/E of Colgate-Palmolive (India) Ltd is 70.8.

    What is the Book Value of Colgate-Palmolive (India) Ltd?

    The Book Value of Colgate-Palmolive (India) Ltd is 68.9.

    What is the Dividend Yield of Colgate-Palmolive (India) Ltd?

    The Dividend Yield of Colgate-Palmolive (India) Ltd is 1.30 %.

    What is the ROCE of Colgate-Palmolive (India) Ltd?

    The ROCE of Colgate-Palmolive (India) Ltd is 96.8 %.

    What is the ROE of Colgate-Palmolive (India) Ltd?

    The ROE of Colgate-Palmolive (India) Ltd is 74.5 %.

    What is the Face Value of Colgate-Palmolive (India) Ltd?

    The Face Value of Colgate-Palmolive (India) Ltd is 1.00.

    About the Author

    Author Avatar
    Getaka

    Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

    Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Colgate-Palmolive (India) Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE